₹111.29
Above FV▼ -47.2% against the close used
Model range ₹82.65 – ₹129.87
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹82.65Fair value₹111.29Bull₹129.87
FairClose
52-week traded range
52W low ₹175.6352W high ₹275.14
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Rites Limited closed at ₹210.80, 89.4% above the consensus fair value of ₹111.29 drawn from 8 valuation models.
Financial DNA score 48/100 — Average. P/E of 24.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹104.55
-50.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹104.77
-50.3%
√(22.5 × EPS × BVPS)
EPS=8.54, BVPS=57.13 · outside Graham range (P/E 24.1, P/B 3.7) — asset-light, treat as a rough floor
P/E Fair Value
₹121.27
-42.5%
EPS × 14.2x (sector P/E)
EPS=8.54, Sector P/E=14.2x
EV/EBITDA
₹129.87
-38.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.2B
Dividend Discount (DDM)
₹102.13
-51.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8.01, r=10%, g=2%
Book Value (P/B)
₹101.20
-52.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=57.13, ROE=15.4%, g=3%, r=10%
Reverse DCF
₹210.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10% | Historical: 0%
Margin of Safety
₹82.65
-60.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=110.2, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.